Flat
SW15
1 bed
1 bath
Upper Richmond Road, Putney SW15
Initial Investment
£250,174First YearProfit From Rental Income
£-107,864
↘ -43%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
-9%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £21,373 | £21,477 | £21,574 | £21,672 | £21,769 | £107,864 |
| Profit Before Tax | £-21,373 | £-21,477 | £-21,574 | £-21,672 | £-21,769 | £-107,864 |
| Profit After Tax | £-21,373 | £-21,477 | £-21,574 | £-21,672 | £-21,769 | £-107,864 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £-12,873 | £-12,807 | £-3,887 | £1,320 | £4,788 | £-23,458 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -5% | -2% | 1% | 2% | -9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change